Market cap
₹15 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
-1.7
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.62
|
0.83
|
2.56
|
2.12
|
2.62
|
0.07
|
|||||
|
Total Income
|
0.63
|
0.83
|
2.80
|
3.11
|
2.63
|
0.08
|
|||||
|
Total Expenditure
|
0.83
|
0.45
|
0.42
|
1.08
|
3.48
|
0.08
|
|||||
|
EBITDA
|
-0.22
|
0.38
|
2.14
|
1.04
|
-0.86
|
-0.02
|
|||||
|
Depreciation
|
1.06
|
1.05
|
1.05
|
0.70
|
0.00
|
0.07
|
|||||
|
EBIT
|
-1.27
|
-0.68
|
1.09
|
0.34
|
-0.86
|
-0.08
|
|||||
|
Interest
|
0.30
|
0.28
|
0.26
|
0.23
|
0.21
|
0.20
|
|||||
|
Other Income
|
0.02
|
0.01
|
0.24
|
0.99
|
0.01
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
-12.56
|
--
|
-3.63
|
|||||
|
Profit before Tax
|
-1.56
|
-0.95
|
1.07
|
-11.46
|
-1.06
|
-3.89
|
|||||
|
Provision for Tax
|
0.09
|
-0.31
|
0.20
|
0.21
|
--
|
--
|
|||||
|
Profit after Tax
|
-1.65
|
-0.64
|
0.87
|
-11.67
|
-1.06
|
-3.89
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-8.35
|
-6.77
|
-6.13
|
-7.00
|
4.67
|
5.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
37.73
|
37.58
|
37.47
|
38.00
|
37.70
|
2.18
|
|||||
|
Current Liabilities
|
1.04
|
0.84
|
1.07
|
1.27
|
1.03
|
36.21
|
|||||
|
Total Liabilities
|
30.42
|
31.65
|
32.40
|
32.27
|
43.39
|
44.12
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
26.51
|
27.59
|
28.62
|
29.66
|
42.92
|
42.95
|
|||||
|
Current Assets
|
3.90
|
4.07
|
3.79
|
2.60
|
0.47
|
1.17
|
|||||
|
Total Assets
|
30.42
|
31.65
|
32.40
|
32.27
|
43.39
|
44.12
|
|||||
|
Total Debt*
|
--
|
3.14
|
2.86
|
2.62
|
2.39
|
2.18
|
|||||
|
Net Current Assets
|
2.86
|
3.22
|
2.72
|
1.33
|
-0.56
|
-35.03
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-0.42
|
0.31
|
0.05
|
0.01
|
0.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
0.02
|
0.00
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.43
|
0.33
|
0.04
|
0.01
|
0.01
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-1.50
|
-0.58
|
0.79
|
-10.61
|
-0.96
|
-3.54
|
|||||
|
Cash EPS (₹)
|
-1.50
|
0.37
|
1.75
|
-9.97
|
-0.96
|
-3.47
|
|||||
|
Adjusted Book Value (₹)
|
-7.96
|
-6.16
|
-5.57
|
-6.37
|
4.24
|
5.21
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.38
|
0.28
|
0.04
|
0.01
|
0.01
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.45
|
0.04
|
-10.63
|
-2.88
|
-3.46
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
--
|
-840.19
|
-11.40
|
-37.51
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
-20.39
|
-50.69
|
|||||
|
ROA (%)
|
-5.30
|
-2.01
|
2.70
|
-30.85
|
-2.42
|
-8.69
|
|||||
|
EBIT Margin (%)
|
-206.33
|
-81.93
|
42.60
|
16.12
|
-32.76
|
-129.01
|
|||||
|
Net Margin (%)
|
-259.46
|
-77.05
|
31.18
|
-375.47
|
-40.28
|
-4,696.75
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
49.54
|
75.08
|
-518.51
|
-40.32
|
-5,879.41
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
4.23
|
-67.70
|
20.86
|
-19.36
|
3,937.08
|
-63.89
|
|||||
|
EBIT Growth (%)
|
-31.85
|
-162.12
|
219.34
|
139.69
|
-925.05
|
-10.72
|
|||||
|
Net Profit Growth (%)
|
-75.37
|
-173.69
|
107.48
|
-1,001.35
|
72.75
|
56.71
|
|||||
|
EPS Growth (%)
|
-75.37
|
-173.68
|
107.48
|
-1,001.32
|
72.75
|
56.71
|
|||||
|
Book Value Growth (%)
|
--
|
-10.49
|
12.46
|
-250.01
|
-18.50
|
-40.44
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-9.03
|
--
|
38.80
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-1.70
|
-2.57
|
-5.52
|
-29.64
|
--
|
37.47
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-88.33
|
53.39
|
15.25
|
103.44
|
-15.65
|
--
|
|||||
|
Close Price (₹)
|
13.99
|
15.80
|
30.78
|
188.70
|
--
|
195.10
|
|||||
|
High Price (₹)
|
23.59
|
34.53
|
363.80
|
348.50
|
--
|
195.10
|
|||||
|
Low Price (₹)
|
11.32
|
14.52
|
27.00
|
188.70
|
--
|
177.00
|
|||||
|
Market Cap (₹ Cr)
|
14.85
|
17.38
|
33.86
|
207.57
|
--
|
214.61
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-0.41
|
-0.46
|
-0.47
|
-0.37
|
0.51
|
0.38
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
3.75
|
4.82
|
3.56
|
2.05
|
0.46
|
0.03
|
|||||
|
Quick Ratio
|
3.75
|
4.82
|
3.56
|
2.05
|
0.46
|
0.03
|
|||||
|
Interest Coverage
|
-4.14
|
-2.36
|
5.14
|
-49.67
|
-4.13
|
-18.85
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
451.95
|
445.49
|
115.49
|
96.12
|
8.88
|
124.50
|
|||||
|
Asset Turnover
|
0.02
|
0.03
|
0.08
|
0.06
|
0.06
|
0.00
|
|||||
|
Receivable days
|
--
|
1,465.43
|
355.91
|
195.51
|
21.83
|
2,222.41
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|